[JIANKUN] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -28.23%
YoY- -24.13%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 65,578 44,144 55,269 51,371 58,771 66,207 50,005 19.75%
PBT 2,271 4,760 6,685 5,983 7,794 8,061 5,850 -46.69%
Tax -17 -1,630 -2,086 -1,962 -2,191 -758 -615 -90.79%
NP 2,254 3,130 4,599 4,021 5,603 7,303 5,235 -42.89%
-
NP to SH 2,254 3,130 4,599 4,021 5,603 7,303 5,235 -42.89%
-
Tax Rate 0.75% 34.24% 31.20% 32.79% 28.11% 9.40% 10.51% -
Total Cost 63,324 41,014 50,670 47,350 53,168 58,904 44,770 25.92%
-
Net Worth 80,486 78,319 76,361 68,639 61,732 60,075 56,727 26.18%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 80,486 78,319 76,361 68,639 61,732 60,075 56,727 26.18%
NOSH 213,706 209,072 207,872 191,227 168,068 166,948 166,845 17.88%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 3.44% 7.09% 8.32% 7.83% 9.53% 11.03% 10.47% -
ROE 2.80% 4.00% 6.02% 5.86% 9.08% 12.16% 9.23% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 33.41 22.55 28.23 27.69 35.22 39.67 29.97 7.49%
EPS 1.15 1.60 2.35 2.17 3.36 4.38 3.14 -48.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.40 0.39 0.37 0.37 0.36 0.34 13.25%
Adjusted Per Share Value based on latest NOSH - 191,227
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 12.71 8.55 10.71 9.95 11.39 12.83 9.69 19.76%
EPS 0.44 0.61 0.89 0.78 1.09 1.42 1.01 -42.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1559 0.1518 0.148 0.133 0.1196 0.1164 0.1099 26.16%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.21 0.30 0.295 0.395 0.545 0.41 0.40 -
P/RPS 0.63 1.33 1.05 1.43 1.55 1.03 1.33 -39.15%
P/EPS 18.29 18.77 12.56 18.22 16.23 9.37 12.75 27.11%
EY 5.47 5.33 7.96 5.49 6.16 10.67 7.84 -21.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.75 0.76 1.07 1.47 1.14 1.18 -42.74%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 25/11/21 27/08/21 31/05/21 30/03/21 12/11/20 27/08/20 -
Price 0.195 0.22 0.31 0.32 0.40 0.48 0.46 -
P/RPS 0.58 0.98 1.10 1.16 1.14 1.21 1.53 -47.52%
P/EPS 16.98 13.76 13.20 14.76 11.91 10.97 14.66 10.26%
EY 5.89 7.27 7.58 6.77 8.40 9.12 6.82 -9.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.55 0.79 0.86 1.08 1.33 1.35 -49.71%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment